[FAREAST] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- 209.23%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 71,315 80,412 70,994 57,903 41,242 41,242 41,625 11.56%
PBT 50,174 63,087 49,244 32,634 12,625 15,273 13,617 26.83%
Tax -14,925 -22,415 -17,985 -11,427 -5,767 -5,769 -3,583 20.92%
NP 35,249 40,672 31,259 21,207 6,858 9,504 10,034 29.95%
-
NP to SH 32,826 40,672 31,259 21,207 6,858 9,504 10,034 28.11%
-
Tax Rate 29.75% 35.53% 36.52% 35.02% 45.68% 37.77% 26.31% -
Total Cost 36,066 39,740 39,735 36,696 34,384 31,738 31,591 2.58%
-
Net Worth 473,543 369,980 336,349 313,047 340,455 340,000 329,325 6.84%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 23,090 4,842 10,808 9,280 30 - - -
Div Payout % 70.34% 11.91% 34.58% 43.76% 0.45% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 473,543 369,980 336,349 313,047 340,455 340,000 329,325 6.84%
NOSH 131,942 64,568 63,582 61,867 61,676 61,594 56,007 16.44%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 49.43% 50.58% 44.03% 36.63% 16.63% 23.04% 24.11% -
ROE 6.93% 10.99% 9.29% 6.77% 2.01% 2.80% 3.05% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 54.05 124.54 111.66 93.59 66.87 66.96 74.32 -4.19%
EPS 24.90 62.99 49.16 34.28 11.13 15.43 16.29 10.03%
DPS 17.50 7.50 17.00 15.00 0.05 0.00 0.00 -
NAPS 3.589 5.73 5.29 5.06 5.52 5.52 5.88 -8.24%
Adjusted Per Share Value based on latest NOSH - 61,870
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 12.01 13.54 11.96 9.75 6.94 6.94 7.01 11.58%
EPS 5.53 6.85 5.26 3.57 1.15 1.60 1.69 28.13%
DPS 3.89 0.82 1.82 1.56 0.01 0.00 0.00 -
NAPS 0.7974 0.623 0.5664 0.5272 0.5733 0.5725 0.5546 6.84%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/01 26/12/00 -
Price 2.65 1.95 1.60 1.35 0.98 0.98 0.76 -
P/RPS 4.90 1.57 1.43 1.44 1.47 1.46 1.02 27.38%
P/EPS 10.65 3.10 3.25 3.94 8.81 6.35 4.24 10.88%
EY 9.39 32.30 30.73 25.39 11.35 15.74 23.57 -9.81%
DY 6.60 3.85 10.63 11.11 0.05 0.00 0.00 -
P/NAPS 0.74 0.34 0.30 0.27 0.18 0.18 0.13 32.65%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/06 28/02/05 27/02/04 27/02/03 29/11/02 27/02/02 22/03/01 -
Price 3.10 1.99 1.80 1.41 1.33 1.01 0.80 -
P/RPS 5.74 1.60 1.61 1.51 1.99 1.51 1.08 30.59%
P/EPS 12.46 3.16 3.66 4.11 11.96 6.55 4.47 13.71%
EY 8.03 31.65 27.31 24.31 8.36 15.28 22.39 -12.06%
DY 5.65 3.77 9.44 10.64 0.04 0.00 0.00 -
P/NAPS 0.86 0.35 0.34 0.28 0.24 0.18 0.14 36.70%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment